
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $4,500/mo
- Units
- 2
- Price per unit
- $699,500
- Est. annual NOI
- $27,000
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
- Effective gross income
- $51,300
- Operating expenses
- $25,650
- Net operating income
- $25,650
- Annual debt service
- $83,768
- Annual cash flow
- -$58,118
- Cash on cash return
- -16.6%
- Down payment
- $349,750
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Duplex
- Bedrooms
- 2
- Building size
- 3,000 sqft
- Lot size
- 7,490 sqft
- Year built
- 1912
- Stories
- 2
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 244036420
About this property
Exceptional Income-Producing Duplex in Pasadena Welcome to 1417-1419 El Sereno Avenue, a rare opportunity to own a well-maintained duplex in a desirable Pasadena neighborhood. Perfect for investors, multi-generational living, or owner-occupants seeking supplemental rental income, this property features two separate residences with individual addresses, providing privacy and flexibility. The front residence offers approximately 1,200 square feet of living space with 4 bedrooms and 2 bathrooms. Amenities include central air conditioning and heating, a dedicated laundry area, basement storage, a 2-car garage, and a private front yard. Built in 2011, the rear residence features approximately 1,800 square feet with 3 bedrooms and 2.5 bathrooms. Designed for modern comfort, this home includes central air conditioning and heating, a fire sprinkler system, separate laundry room, attached 2-car garage, private backyard with low-maintenance artificial turf, and a gated side patio. Complete building plans are available. Both residences are separately metered for gas, water, and electricity and offer ample parking and private outdoor spaces. This unique property combines strong income potential with pride of ownership in a highly sought-after Pasadena location. Conveniently located near shopping, dining, parks, schools, and major transportation corridors. A rare investment opportunity with long-term upside and excellent rental appeal. Please do not disturb occupants. Shown by appointment only.
Location
1419 El Sereno
Pasadena, Los Angeles, CA, 91103